##### Table of Contents

---

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



---



FORM 10-Q



---



(Mark One)

|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------



For the quarterly period ended March 28, 2005



OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------



For the transition period from  to



Commission file number 0-19649



---



Checkers Drive-In Restaurants, Inc.

(Exact name of Registrant as specified in its charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 58-1654960                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. employer identification no.)
|                                                               | 
|4300 West Cypress Street Suite 600 Tampa, FL                   |  | 33607                               
|(Address of principal executive offices)                       |  | (Zip code)                          



Registrants
telephone number, including area code: (813) 283-7000



---



Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports) and (2) has been subject to such filing requirements for the past 90
days.    Yes  x    No ̈



Indicate by check mark whether the registrant is an accelerated filer (as defined in Exchange
Act Rule 12b - 2).    Yes  x    No ̈



The Registrant had 11,138,343 shares of Common Stock, par value $.001 per
share, outstanding as of March 28, 2005 (excludes 1,785,900 shares held in treasury).



---



---

##### Table of Contents

TABLE OF CONTENTS



|        |  |                                                                                                             |  |     
|------- |  | ----------------------------------------------------------------------------------------------------------- |  | ----
|        |  |                                                                                                             |  | PAGE
|PART I  |  | FINANCIAL INFORMATION                                                                                       |  |     
|        |  |                                                                                                            
|Item 1  |  | Financial Statements                                                                                        |  |     
|        |  |                                                                                                            
|        |  | Consolidated Balance Sheets March 28, 2005 and January 3, 2005                                              |  | 3   
|        |  |                                                                                                            
|        |  | Consolidated Statements of Income and Comprehensive Income Quarters ended March 28, 2005 and March 22, 2004 |  | 4   
|        |  |                                                                                                            
|        |  | Consolidated Statements of Cash Flows Quarters ended March 28, 2005 and March 22, 2004                      |  | 5   
|        |  |                                                                                                            
|        |  | Notes to Consolidated Financial Statements                                                                  |  | 6   
|        |  |                                                                                                            
|Item 2  |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                       |  | 10  
|        |  |                                                                                                            
|Item 3  |  | Quantitative and Qualitative Disclosures About Market Risk                                                  |  | 16  
|        |  |                                                                                                            
|Item 4  |  | Controls and Procedures                                                                                     |  | 16  
|        |  |                                                                                                            
|PART II |  | OTHER INFORMATION                                                                                           |  |     
|        |  |                                                                                                            
|Item 1  |  | Legal Proceedings                                                                                           |  | 17  
|        |  |                                                                                                            
|Item 2  |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                 |  | 18  
|        |  |                                                                                                            
|Item 3  |  | Defaults Upon Senior Securities                                                                             |  | 18  
|        |  |                                                                                                            
|Item 4  |  | Submission of Matters to a Vote of Security Holders                                                         |  | 18  
|        |  |                                                                                                            
|Item 5  |  | Other Information                                                                                           |  | 18  
|        |  |                                                                                                            
|Item 6  |  | Exhibits                                                                                                    |  | 18  



2



---

##### Table of Contents

ITEM 1. FINANCIAL STATEMENTS



CHECKERS DRIVE-IN RESTAURANTS, INC.

AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(Dollars
in thousands)

(UNAUDITED)



|                                                                                                                                    |  |               |         |   |                |   |         |  
|----------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | ------- | - | -------------- | - | ------- | -
|                                                                                                                                    |  | March 28,2005 |         |   | January 3,2005 |  
|Current Assets:                                                                                                                     |  |               |         |   |                |   |         |  
|Cash and cash equivalents                                                                                                           |  | $             | 7,946   |   |                | $ | 7,075   |  
|Accounts, notes and leases receivable, net                                                                                          |  |               | 2,004   |   |                |   | 2,633   |  
|Inventory                                                                                                                           |  |               | 1,109   |   |                |   | 1,062   |  
|Prepaid rent                                                                                                                        |  |               | 1,715   |   |                |   | 1,246   |  
|Deferred income tax assets                                                                                                          |  |               | 4,292   |   |                |   | 4,894   |  
|Property and equipment held for sale                                                                                                |  |               | 1,553   |   |                |   | 1,560   |  
|Other current assets                                                                                                                |  |               | 1,204   |   |                |   | 383     |  
|                                                                                                                                    |  |               |         |   |                |   |         |  
|Total current assets                                                                                                                |  |               | 19,823  |   |                |   | 18,853  |  
|                                                                                                                                    |  |              
|Restricted cash                                                                                                                     |  |               | 4,395   |   |                |   | 3,943   |  
|Property and equipment, net                                                                                                         |  |               | 55,076  |   |                |   | 55,309  |  
|Notes receivable, net - less current portion                                                                                        |  |               | 5,802   |   |                |   | 5,082   |  
|Leases receivable, net - less current portion                                                                                       |  |               | 4,466   |   |                |   | 4,555   |  
|Intangible assets, net                                                                                                              |  |               | 23,984  |   |                |   | 24,024  |  
|Deferred income tax assets                                                                                                          |  |               | 10,206  |   |                |   | 11,094  |  
|Other assets                                                                                                                        |  |               | 1,123   |   |                |   | 1,170   |  
|                                                                                                                                    |  |               |         |   |                |   |         |  
|Total assets                                                                                                                        |  | $             | 124,875 |   |                | $ | 124,030 |  
|                                                                                                                                    |  |               |         |   |                |   |         |  
|Current Liabilities:                                                                                                                |  |               |         |   |                |   |         |  
|                                                                                                                                    |  |              
|Current maturities of long-term debt and obligations under capital leases                                                           |  | $             | 1,978   |   |                | $ | 2,064   |  
|Accounts payable                                                                                                                    |  |               | 4,355   |   |                |   | 4,724   |  
|Current portion of reserves for restaurant relocations and abandoned sites                                                          |  |               | 668     |   |                |   | 785     |  
|Accrued wages and benefits                                                                                                          |  |               | 2,740   |   |                |   | 2,890   |  
|Current portion of accrued self insurance                                                                                           |  |               | 1,302   |   |                |   | 1,390   |  
|Accrued liabilities                                                                                                                 |  |               | 5,419   |   |                |   | 6,180   |  
|                                                                                                                                    |  |               |         |   |                |   |         |  
|Total current liabilities                                                                                                           |  |               | 16,462  |   |                |   | 18,033  |  
|                                                                                                                                    |  |              
|Long-term debt, less current maturities                                                                                             |  |               | 16,721  |   |                |   | 17,082  |  
|Obligations under capital leases, less current maturities                                                                           |  |               | 3,610   |   |                |   | 3,694   |  
|Reserves for restaurant relocations and abandoned sites, net of current portion                                                     |  |               | 3,045   |   |                |   | 3,326   |  
|Deferred revenue                                                                                                                    |  |               | 5,192   |   |                |   | 4,895   |  
|Accrued self insurance, net of current portion                                                                                      |  |               | 2,860   |   |                |   | 2,860   |  
|Other long-term liabilities                                                                                                         |  |               | 1,203   |   |                |   | 1,188   |  
|                                                                                                                                    |  |               |         |   |                |   |         |  
|Total liabilities                                                                                                                   |  |               | 49,093  |   |                |   | 51,078  |  
|                                                                                                                                    |  |              
|Stockholders Equity:                                                                                                               |  |               |         |   |                |   |         |  
|Preferred stock, $.001 par value, authorized 2,000,000 shares, none issued at March 28, 2005 and January 3, 2005                    |  |               |        |   |                |   |        |  
|Common stock, $.001 par value, authorized 175,000,000 shares, issued 12,924,243 at March 28, 2005 and 12,812,826 at January 3,
2005 |  |               | 13      |   |                |   | 13      |  
|Additional paid-in capital                                                                                                          |  |               | 150,316 |   |                |   | 150,003 |  
|Accumulated deficit                                                                                                                 |  |               | (56,575 | ) |                |   | (59,092 | )
|                                                                                                                                    |  |               |         |   |                |   |         |  
|                                                                                                                                    |  |               | 93,754  |   |                |   | 90,924  |  
|Less: Treasury stock, 1,785,900 shares at March 28, 2005 and 1,785,900 shares at January 3, 2005, at cost                           |  |               | (17,972 | ) |                |   | (17,972 | )
|                                                                                                                                    |  |               |         |   |                |   |         |  
|Total stockholders equity                                                                                                          |  |               | 75,782  |   |                |   | 72,952  |  
|                                                                                                                                    |  |               |         |   |                |   |         |  
|                                                                                                                                    |  | $             | 124,875 |   |                | $ | 124,030 |  
|                                                                                                                                    |  |               |         |   |                |   |         |  



See accompanying notes to the
consolidated financial statements





3



---

##### Table of Contents

CHECKERS DRIVE-IN RESTAURANTS, INC.

AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

AND COMPREHENSIVE INCOME

(Dollars in thousands except per share amounts)

(UNAUDITED)



|                                                      |  |               |        |   |                |   |        |  
|----------------------------------------------------- |  | ------------- | ------ | - | -------------- | - | ------ | -
|                                                      |  | Quarter Ended |       
|                                                      |  | March 28,2005 |        |   | March 22, 2004 |  
|Revenues:                                             |  |               |        |   |                |   |        |  
|Restaurant sales                                      |  | $             | 40,421 |   |                | $ | 39,226 |  
|Franchise royalty revenue                             |  |               | 3,934  |   |                |   | 3,739  |  
|Franchise fees and other income                       |  |               | 38     |   |                |   | 46     |  
|                                                      |  |               |        |   |                |   |        |  
|Total revenues                                        |  |               | 44,393 |   |                |   | 43,011 |  
|                                                      |  |               |        |   |                |   |        |  
|Costs and Expenses:                                   |  |               |        |   |                |   |        |  
|Restaurant food and paper costs                       |  |               | 12,825 |   |                |   | 12,148 |  
|Restaurant labor costs                                |  |               | 11,725 |   |                |   | 12,181 |  
|Restaurant occupancy expenses                         |  |               | 2,222  |   |                |   | 2,745  |  
|Restaurant depreciation and amortization              |  |               | 1,703  |   |                |   | 1,369  |  
|Other restaurant operating expenses                   |  |               | 4,957  |   |                |   | 4,528  |  
|General and administrative expenses                   |  |               | 3,820  |   |                |   | 3,332  |  
|Advertising                                           |  |               | 2,562  |   |                |   | 2,303  |  
|Other depreciation and amortization                   |  |               | 226    |   |                |   | 266    |  
|Restaurant retirement costs, net                      |  |               | (102   | ) |                |   | (27    | )
|Loss (gain) on sale of assets, net                    |  |               | 167    |   |                |   | (121   | )
|                                                      |  |               |        |   |                |   |        |  
|Total costs and expenses                              |  |               | 40,105 |   |                |   | 38,724 |  
|                                                      |  |               |        |   |                |   |        |  
|Operating income                                      |  |               | 4,288  |   |                |   | 4,287  |  
|                                                      |  |              
|Other Income (Expense):                               |  |               |        |   |                |   |        |  
|Interest income                                       |  |               | 289    |   |                |   | 244    |  
|Interest expense                                      |  |               | (503   | ) |                |   | (551   | )
|                                                      |  |               |        |   |                |   |        |  
|Income before income tax expense                      |  |               | 4,074  |   |                |   | 3,980  |  
|Income tax expense                                    |  |               | 1,557  |   |                |   | 1,501  |  
|                                                      |  |               |        |   |                |   |        |  
|Net income                                            |  | $             | 2,517  |   |                | $ | 2,479  |  
|                                                      |  |               |        |   |                |   |        |  
|Basic net earnings per share                          |  | $             | 0.23   |   |                | $ | 0.21   |  
|                                                      |  |               |        |   |                |   |        |  
|Diluted net earnings per share                        |  | $             | 0.21   |   |                | $ | 0.19   |  
|                                                      |  |               |        |   |                |   |        |  
|Weighted average number of common shares outstanding: |  |               |        |   |                |   |        |  
|Basic                                                 |  |               | 11,108 |   |                |   | 12,071 |  
|Diluted                                               |  |               | 12,266 |   |                |   | 12,879 |  



See accompanying notes to the
consolidated financial statements.





4



---

##### Table of Contents

CHECKERS DRIVE-IN RESTAURANTS, INC.

AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in thousands)

(UNAUDITED)



|                                                                                |  |               |        |   |                |   |        |  
|------------------------------------------------------------------------------- |  | ------------- | ------ | - | -------------- | - | ------ | -
|                                                                                |  | Quarter Ended |       
|                                                                                |  | March 28,2005 |        |   | March 22, 2004 |  
|Cash flows from operating activities:                                           |  |               |        |   |                |   |        |  
|                                                                                |  |              
|Net income                                                                      |  | $             | 2,517  |   |                | $ | 2,479  |  
|Adjustments to reconcile net earnings to cash provided by operating activities: |  |               |        |   |                |   |        |  
|Deferred tax expense                                                            |  |               | 1,490  |   |                |   | 1,447  |  
|Depreciation and amortization                                                   |  |               | 1,929  |   |                |   | 1,635  |  
|Amortization of deferred loan costs                                             |  |               | 47     |   |                |   | 30     |  
|Bad debt expense                                                                |  |               |       |   |                |   | 54     |  
|Loss (gain) on sale of assets                                                   |  |               | 167    |   |                |   | (121   | )
|Change in assets and liabilities:                                               |  |               |        |   |                |   |        |  
|Decrease in receivables                                                         |  |               | 849    |   |                |   | 191    |  
|(Increase) decrease in inventory                                                |  |               | (47    | ) |                |   | 96     |  
|(Increase) decrease in prepaid expenses and other current assets                |  |               | (1,292 | ) |                |   | 1,088  |  
|Decrease in other assets                                                        |  |               |       |   |                |   | 19     |  
|Decrease in accounts payable                                                    |  |               | (370   | ) |                |   | (170   | )
|Decrease in accrued liabilities                                                 |  |               | (1,541 | ) |                |   | (797   | )
|                                                                                |  |               |        |   |                |   |        |  
|Net cash provided by operating activities                                       |  |               | 3,749  |   |                |   | 5,951  |  
|                                                                                |  |               |        |   |                |   |        |  
|Cash flows from investing activities:                                           |  |               |        |   |                |   |        |  
|                                                                                |  |              
|Capital expenditures                                                            |  |               | (2,215 | ) |                |   | (2,476 | )
|Proceeds from sale of property and equipment                                    |  |               | 7      |   |                |   | 50     |  
|                                                                                |  |               |        |   |                |   |        |  
|Net cash used in investing activities                                           |  |               | (2,208 | ) |                |   | (2,426 | )
|                                                                                |  |               |        |   |                |   |        |  
|Cash flows from financing activities:                                           |  |               |        |   |                |   |        |  
|Principal payments on long-term debt and capital lease obligations              |  |               | (531   | ) |                |   | (791   | )
|Increase in restricted cash                                                     |  |               | (452   | ) |                |   | (288   | )
|Proceeds from exercise of stock options and warrants                            |  |               | 313    |   |                |   | 580    |  
|                                                                                |  |               |        |   |                |   |        |  
|Net cash used in financing activities                                           |  |               | (670   | ) |                |   | (499   | )
|                                                                                |  |               |        |   |                |   |        |  
|Net increase in cash                                                            |  |               | 871    |   |                |   | 3,026  |  
|Cash at beginning of period                                                     |  |               | 7,075  |   |                |   | 13,566 |  
|                                                                                |  |               |        |   |                |   |        |  
|Cash at end of period                                                           |  | $             | 7,946  |   |                | $ | 16,592 |  
|                                                                                |  |               |        |   |                |   |        |  
|Supplemental disclosures of cash flow information:                              |  |               |        |   |                |   |        |  
|Interest paid                                                                   |  | $             | 376    |   |                | $ | 579    |  
|Income taxes paid                                                               |  | $             | 81     |   |                | $ |       |  
|                                                                                |  |              
|Supplemental disclosure of non-cash item:                                       |  |               |        |   |                |   |        |  
|Note issued to purchaser of assets                                              |  | $             | 850    |   |                | $ |       |  



See accompanying notes to the
consolidated financial statements.



5



---

##### Table of Contents

CHECKERS DRIVE-IN RESTAURANTS, INC.

AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)



Note 1: Summary of Significant Accounting
Policies



(a) Basis of Presentation  The accompanying
unaudited consolidated financial statements include the accounts of Checkers Drive-In Restaurants, Inc. and its wholly-owned subsidiaries (collectively referred to as the Company). The consolidated financial statements have been prepared
in accordance with generally accepted accounting principles for interim financial information and the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all the information and notes required by generally
accepted accounting principles for complete financial statements. In the opinion of management, all adjustments necessary to fairly present the information set forth therein, have been included, and all adjustments were of a normal and recurring
nature.



The Company reports on a fiscal year which will end on
the Monday closest to December 31st. Each quarter consists of three 4-week periods, with the exception of the fourth quarter, which typically consists of four 4-week periods.



The operating results for the first quarter ended March 28, 2005, are not necessarily an indication of the results that may
be expected for the fiscal year ending January 2, 2006. Except as disclosed herein, there has been no material change in the information disclosed in the notes to the consolidated financial statements included in the Companys Annual Report on
Form 10-K for the year ended January 3, 2005. Therefore, the accompanying consolidated financial statements should be read in conjunction with the Companys January 3, 2005 consolidated financial statements.



(b) Purpose and Organization Our principal business is the operation and
franchising of Checkers® and Rallys
Hamburgers® (Rallys) restaurants.
At March 28, 2005, there were 370 Rallys restaurants operating in 17 different states and there were 422 Checkers restaurants operating in 20 different states, the District of Columbia, Mexico and the West Bank. Ten states have both Checkers
and Rallys restaurants. Of the 792 total restaurants, 205 are owned by the Company and 587 are owned by franchisees.



Our restaurants offer high quality food, serving primarily the drive-thru and take-out segments of the quick-service restaurant industry. Checkers
commenced operations in April 1986 and began offering franchises in January 1987. Rallys opened its first restaurant in January 1985 and began offering franchises in November 1986.



(c) New Accounting Pronouncements  In December 2004, the FASB issued Statement of Financial Accounting Standards
(SFAS) No. 123(R) (revised 2004), Share-Based Payment, which addresses accounting for share-based payment transactions in which a company receives employee services in exchange for (a) equity instruments of that company or
(b) liabilities that are based on the fair value of the companys equity instruments or that may be settled by the issuance of such equity instruments. SFAS No. 123(R) requires all share-based payments to employees, including grants of employee
stock options, to be recognized in the consolidated statement of operations based on their fair values. Pro forma disclosure will no longer be an alternative. The new standard will be effective for public companies in the first fiscal year beginning
after June 15, 2005. Refer to Note 1(d) for a pro-forma calculation of the effect non-cash compensation has had on financial results.





6



---

##### Table of Contents

(d) Pro forma Diluted Earnings per Share  If the compensation cost for all option grants to employees and
directors had been determined consistent with SFAS No. 123, as amended by SFAS No. 148, the Companys net income and earnings per share would have been reduced to the following pro forma amounts:



(Dollars in thousands, except per share amounts)



|                                                                                                                                        |  |               |       |   |               |   |       |  
|--------------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | ----- | - | ------------- | - | ----- | -
|                                                                                                                                        |  | Quarter Ended |      
|                                                                                                                                        |  | March 28,2005 |       |   | March 22,2004 |  
|Net income, as reported                                                                                                                 |  | $             | 2,517 |   |               | $ | 2,479 |  
|Deduct: Additional stock-based compensation expense determined under fair value based method for all awards, net of related tax
effects |  |               | (124  | ) |               |   | (738  | )
|                                                                                                                                        |  |               |       |   |               |   |       |  
|Pro forma net income                                                                                                                    |  | $             | 2,393 |   |               | $ | 1,741 |  
|                                                                                                                                        |  |               |       |   |               |   |       |  
|Earnings per share:                                                                                                                     |  |               |       |   |               |   |       |  
|Basic - as reported                                                                                                                     |  |               | 0.23  |   |               |   | 0.21  |  
|Basic - pro forma                                                                                                                       |  |               | 0.22  |   |               |   | 0.14  |  
|Diluted - as reported                                                                                                                   |  |               | 0.21  |   |               |   | 0.19  |  
|Diluted - pro forma                                                                                                                     |  |               | 0.20  |   |               |   | 0.14  |  



For purposes of the
pro-forma disclosures, assuming the use of the fair value method of accounting, the fair value of each option grant is estimated on the date of grant using the Black-Scholes option pricing model with the following assumptions:



|                         |  |                |  |                |  
|------------------------ |  | -------------- |  | -------------- | -
|Assumptions              |  | March 28, 2005 |  | March 22, 2004 |  
|Risk-free interest rates |  |               |  | 1.01           | %
|Volatility               |  |               |  | 61             | %
|Expected lives (months)  |  |               |  | 48             |  



The Company accrues
compensation costs as if all instruments granted are expected to vest. The effect of actual forfeitures is recognized as they occur. A dividend yield of zero percent was used for all periods based on the Companys history of no dividend
payments. No options were granted during the period ended March 28, 2005.



(e) Advertising Costs - The Company expenses advertising costs as incurred. To the extent we participate in independent advertising cooperatives, we expense our contributions as incurred.



(f) Use of Estimates-The preparation of the financial statements in
conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the
financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.



(g) Reclassifications - Certain amounts in the 2004 financial statements have been reclassified to conform to the current quarter 2005 presentation.



Note 2: Liquidity and Capital Resources



The restaurant industry, in general, operates with a working capital deficit
because most investments are in long-term restaurant operating assets. We do not normally require large amounts of working capital to maintain operations since sales are for cash, purchases are on open accounts and meat and produce inventories are
limited to a three-to-five day supply to assure freshness. We do not have significant levels of accounts receivable or inventory, and we receive credit from our trade suppliers. Funds available from cash sales not needed immediately to pay our trade
suppliers are generally used for non-current capital expenditures, the repayment of debt or investment in high quality short-term investments.



We had working capital of $3.4 million on March 28, 2005 compared to $0.8 million on January 3, 2005. The factors having the greatest impact on liquidity
are net income of $2.5 million, non-cash expenses of $3.6 million and capital expenditures of $2.2 million.



The Company is subject to certain restrictive financial and non-financial covenants under certain of its debt agreements, including EBITDA and a Fixed
Charge Coverage ratio, each as defined in the agreements. We were in compliance with all of the covenants as of March 28, 2005.



7



---

##### Table of Contents

Note 3: Leases Receivable



As a result of the sale of Company-owned restaurants in 1999 and 2000, we have recorded capital leases receivable for those
restaurants sold which are subject to capital lease and mortgage obligations. The amount of capital leases receivable as of March 28, 2005 was $4.9 million. As of March 28, 2005, we have deferred gains of $3.0 million from these sales since we
continue to be responsible for the payment of these obligations to the original lessors and mortgagors. The gains are being recognized over the life of the related capital leases. The deferred gains relating to these sales are included in the
consolidated balance sheet on March 28, 2005, under the captions accrued liabilities and deferred revenue for $0.4 million and $2.6 million, respectively.



We have subleased the property associated with the sale of Company-owned restaurants under operating leases. The revenue
from these subleases is offset against rent expense, as we continue to be responsible for the rent payments to the original lessors. Sublease rental income totaled $1.9 million and $2.1 million for the quarters ended March 28, 2005 and March 22,
2004, respectively.



|Note | 4: Valuation of Intangible Assets and Goodwill
|---- | ----------------------------------------------



We assess the impairment of intangible assets with an indefinite life on an annual basis (tradename and goodwill), or whenever events or changes in
circumstances indicate that the carrying value may not be recoverable. Factors we consider important which could trigger an impairment review include, but are not limited to, the following:



| |  |  | significant underperformance relative to expected historical or projected future operating results;
| | - |  | ---------------------------------------------------------------------------------------------------



| |  |  | significant negative industry or economic trends;
| | - |  | -------------------------------------------------



| |  |  | significant decline in our stock price for a sustained period; and
| | - |  | ------------------------------------------------------------------



| |  |  | our market capitalization relative to net book value.
| | - |  | -----------------------------------------------------



In accordance with SFAS No. 142, Goodwill and Other Intangible Assets, we ceased to amortize goodwill, tradename and franchise reacquisition
rights in fiscal 2002. In lieu of amortization, we performed an initial impairment review of our goodwill and tradename as of January 1, 2002. Subsequently, we performed annual impairment reviews on December 30, 2002, December 29, 2003 and January
3, 2005. Based on these reviews, no adjustment was required, and we do not believe circumstances have changed since the January 3, 2005 review date which would make it necessary to reassess their values subsequent to the balance sheet date. We will
continue our annual evaluation, unless circumstances call for us to perform an evaluation prior to then.



Intangible assets consist of the following:



|                              |  |                        |        |              |   |       
|----------------------------- |  | ---------------------- | ------ | ------------ | - | ------
|                              |  | (Dollars in thousands)
|                              |  | March 28, 2005         |        | Jan. 3, 2005
|Goodwill                      |  | $                      | 4,094  |              | $ | 4,094 
|Reacquired franchise rights   |  |                        | 591    |              |   | 591   
|Tradename                     |  |                        | 17,548 |              |   | 17,548
|Amortizable intangible assets |  |                        | 1,751  |              |   | 1,791 
|                              |  |                        |        |              |   |       
|Intangible assets, net        |  | $                      | 23,984 |              | $ | 24,024
|                              |  |                        |        |              |   |       



Amortizable intangible
assets:



|                    |  |                |       |                 |   |        |     |  |             |       |            |   |       |     |   |                |   |  |   |       |  |         
|------------------- |  | -------------- | ----- | --------------- | - | ------ | --- |  | ----------- | ----- | ---------- | - | ----- | --- | - | -------------- | - |  | - | ----- |  | --------
|                    |  | March 28, 2005 |       | January 3, 2005 |   |       
|                    |  | GrossAmount    |       | AccumAmort      |   |        | Net |  | GrossAmount |       | AccumAmort |   |       | Net |   | EstimatedLives
|Franchise Incentive |  | $              | 1,182 |                 | $ | (361   | )   |  | $           | 821   |            | $ | 1,182 |     | $ | (338           | ) |  | $ | 844   |  | 25 years
|Other intangibles   |  |                | 3,009 |                 |   | (2,079 | )   |  |             | 930   |            |   | 3,009 |     |   | (2,062         | ) |  |   | 947   |  | 25 years
|                    |  |                |       |                 |   |        |     |  |             |       |            |   |       |     |   |                |   |  |   |       |  |         
|                    |  | $              | 4,191 |                 | $ | (2,440 | )   |  | $           | 1,751 |            | $ | 4,191 |     | $ | (2,400         | ) |  | $ | 1,791 |  |         
|                    |  |                |       |                 |   |        |     |  |             |       |            |   |       |     |   |                |   |  |   |       |  |         



8



---

##### Table of Contents

Amortization for amortizable intangible assets, for each of the next five fiscal years is as follows:



|     |  |       |    
|---- |  | ----- | ---
|     |  | Total
|2005 |  | $     | 166
|2006 |  |       | 163
|2007 |  |       | 163
|2008 |  |       | 163
|2009 |  |       | 163



Note 5: Line of Credit



The Company obtained a credit facility with U.S. Bancorp
Equipment Finance, Inc. in 2003 that, as amended, allowed it to borrow up to $3 million, which expired on April 30, 2005. The agreement allowed the Company to borrow at the 7-year interest rate swap published in the Federal Reserve Statistical
Release plus 2.2%. The Company utilized $1.2 million of this line for two new restaurants located in Indiana and Louisiana during the fourth quarter of 2004. The outstanding balance on the line of credit as of March 28, 2005 was $1.1 million.



Note 6: Long-Term Debt and Obligations under Capital Leases



Long-term debt and obligations under capital leases consist of the following:



(Dollars in thousands)



|                                                                                                                                                                                                                                                           |  |               |        |   |                |   |        |  
|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | ------ | - | -------------- | - | ------ | -
|                                                                                                                                                                                                                                                           |  | March 28,2005 |        |   | January 3,2005 |  
|Note payable (Loan A) to GE Capital Franchise Finance Corporation payable in 120 monthly installments, maturing July 1, 2010, including
interest at LIBOR plus 3.7% (6.4% at March 28, 2005) secured by property and equipment.                            |  | $             | 5,568  |   |                | $ | 5,791  |  
|Mortgages payable to GE Capital Franchise Finance Corporation secured by thirty- three Company-owned restaurants, payable in 240 aggregate
monthly installments of $133, maturing January 1, 2019, including interest at 9.5%.                             |  |               | 11,509 |   |                |   | 11,577 |  
|Line of Credit payable to US Bancorp secured by two Company-owned restaurants, payable in 84 aggregate monthly installments of $18, maturing
January 1, 2012, including interest at 2.2% plus the 7 year swap rate (6.7% at March 28, 2005)                |  |               | 1,131  |   |                |   | 1,166  |  
|Obligations under capital leases, maturing at various dates through December 1, 2019, secured by property and equipment, bearing interest
ranging from 7.0% to 10%. The leases are payable in monthly principal and interest installments averaging $44.   |  |               | 2,362  |   |                |   | 2,401  |  
|Obligations under capital leases, maturing at various dates through January 1, 2016, secured by property and equipment, bearing interest
ranging from 10.4% to 16.4%. The leases are payable in monthly principal and interest installments averaging $83. |  |               | 1,739  |   |                |   | 1,905  |  
|                                                                                                                                                                                                                                                           |  |               |        |   |                |   |        |  
|Total long-term debt and obligations under capital leases                                                                                                                                                                                                  |  |               | 22,309 |   |                |   | 22,840 |  
|Less current installments                                                                                                                                                                                                                                  |  |               | (1,978 | ) |                |   | (2,064 | )
|                                                                                                                                                                                                                                                           |  |               |        |   |                |   |        |  
|Long-term debt, less current maturities                                                                                                                                                                                                                    |  | $             | 20,331 |   |                | $ | 20,776 |  
|                                                                                                                                                                                                                                                           |  |               |        |   |                |   |        |  



Although we continue to be obligated,
$4.9 million of the mortgage and capital lease obligations noted above pass directly through to franchisees (See Note 3).



9



---

##### Table of Contents

Note 7: Accounting Charges and Loss Provisions



Restaurant Impairment Charges



We measure impairment of long-lived assets under SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived
Assets. SFAS No. 144 addresses financial accounting and reporting for the impairment of long-lived assets and for long-lived assets to be disposed of. The Company regularly prepares an evaluation of long-lived assets during the year. The
Company assesses the impairment of long-lived assets whenever events or changes in circumstances indicate that the carrying value may not be recoverable. The events we considered during our impairment review included individual restaurant
performance relative to historical and projected future operating results and the negative economic trends that have taken place for these locations. Based on our review, there were no locations that were deemed impaired as of March 28, 2005.



Restaurant Retirement Charges



As of the quarter ended March 28, 2005, we had reserves of $3.7 million
relating to restaurant relocations and abandoned sites. These reserves represent managements estimate of the Companys ultimate obligations under the related operating leases, and are reviewed and adjusted periodically, as more
information becomes available related to our ability to sublease or assign the lease and other negotiations with the landlord. Through the first quarter ended March 28, 2005, the Company made lease and other payments of $0.3 million against this
reserve. The Company terminated two leases for surplus sites which were negotiated for less than the contractual obligations, further reducing the reserve by $0.1 million.



Note 8: Income Taxes



The Company accounts for income taxes in accordance with the provisions of SFAS No. 109, Accounting for Income Taxes. SFAS No. 109 requires
the Company to recognize income tax assets and liabilities based on the expected future tax consequences of temporary differences between the carrying amounts of assets and liabilities for financial and income tax reporting purposes. Deferred tax
assets must be evaluated for realizability and if necessary reduced by a valuation allowance. Realization of the deferred tax assets is dependant upon the Companys ability to generate sufficient taxable income in future years. The deferred tax
assets are reviewed periodically for recoverability, and valuation allowances are adjusted as necessary.



Income tax expense of $1.6 million for the quarter ended March 28, 2005 is based on the effective federal and state tax rate of 38% expected to be
applicable for fiscal year 2005. Although management is recording tax expense at an estimated effective tax rate of 38%, we expect tax payments for 2005 to be limited to the federal alternative minimum tax and certain state income taxes.



|ITEM | 2. MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|---- | ----------------------------------------------------------------------------------------



Introduction



Checkers Drive-In Restaurants, Inc. (Checkers), a Delaware corporation and its wholly-owned subsidiaries
(collectively, the Company) is the largest chain of double drive-thru restaurants in the United States. Our Company is a combination of two separate quick-service restaurant chains, Checkers® and Rallys Hamburgers® (Rallys). At March 28, 2005, there were 370 Rallys restaurants
operating in 17 different states and 422 Checkers restaurants operating in 20 different states, the District of Columbia, Mexico and the West Bank. Of the 792 total restaurants, 205 are owned by the Company and 587 are owned by franchisees. Ten
states have both Checkers and Rallys restaurants. Our restaurants offer high quality food, serving primarily the drive-thru and take-out segments of the quick-service restaurant industry. Checkers commenced operations in April 1986 and began
offering franchises in January 1987. Rallys opened its first restaurant in January 1985 and began offering franchises in November 1986.



We receive revenues from restaurant sales, franchise fees and royalties. Restaurant food and paper costs, labor costs, occupancy expense, other operating
expenses, restaurant depreciation and amortization, and advertising relate directly to Company-owned restaurants. Expenses such as other depreciation and amortization, and general and administrative expenses relate to Company-owned restaurant
operations and the Companys franchise sales and support functions. Our revenues and expenses are affected by the number and timing of additional restaurant openings, closings and the sales volume of both existing and new restaurants.



Special Note Regarding Forward-Looking Statements



Certain statements in this Form 10-Q under Part I, Item 2.
Managements Discussion and Analysis of Financial Condition and Results of Operations, Part II, Item 1. Legal Proceedings and elsewhere in this Form 10-Q constitute forward-looking statements which we believe are
within the meaning of the Securities Act of 1933, as amended, and the Securities Exchange Act of 1934, as amended. Also, when we use words such as believes, expects, anticipates or similar expressions, we are
making forward-looking statements. Such forward-



10



---

##### Table of Contents

looking statements involve known and unknown risks, uncertainties, and other factors which may cause the actual results,
performance, or achievements of the Company to be materially different from any future results, performance, or achievements expressed or implied by such forward-looking statements. Some of the risks that should be considered include:



(i) The fact that we compete with numerous well established competitors who
have substantially greater financial resources and longer operating histories than us, which enables them to engage in heavy and sustained discounting as well as substantial advertising and promotion. While this competition is already intense, if it
increases, it could have an even greater adverse impact on revenues and profitability of company and franchise restaurants.



(ii) The fact that we anticipate the need to continue the improvement in same restaurant sales if we are to achieve improved profitability. Sales
increases will depend, among other things, on the success of our advertising and promotion efforts and the success of other operating and training initiatives, all of which are speculative.



We may also be negatively impacted by other factors common to the restaurant
industry such as changes in consumer tastes away from red meat and fried foods; consumer acceptance of new products; consumer frequency; increases in the costs of food, paper, labor, health care, workers compensation or energy; an inadequate
number of available hourly paid employees; decreases in the availability of affordable capital resources; and/or development and operating costs. Other factors which may negatively impact the Company include, among others, adverse publicity; general
economic and business conditions; availability, locations, and terms of sites for restaurant development; changes in business strategy or development plans; quality of management; availability, terms and deployment of capital; the results of
financing efforts; business abilities and judgment of personnel; availability of qualified personnel; changes in, or failure to comply with, government regulations; continued NASDAQ listing; weather conditions; construction schedules; uninterrupted
product supply; results of existing and future litigation and other risk factors referenced in this Form 10-Q and in our annual report on Form 10-K for the year ended January 3, 2005.



Restaurants Operating in the System

For the Quarters Ended



|                       |  |              |   |  |              |   |  |              |   |  |               |  |              |   |  |              |   |  |             |   |  |               |  
|---------------------- |  | ------------ | - |  | ------------ | - |  | ------------ | - |  | ------------- |  | ------------ | - |  | ------------ | - |  | ----------- | - |  | ------------- | -
|                       |  | June 16,2003 |   |  | Sept. 8,2003 |   |  | Dec. 29,2003 |   |  | March 22,2004 |  | June 14,2004 |   |  | Sept. 6,2004 |   |  | Jan. 3,2005 |   |  | March 28,2005 |  
|Company-operated:      |  |              |   |  |              |   |  |              |   |  |               |  |              |   |  |              |   |  |             |   |  |               |  
|Beginning of quarter   |  | 242          |   |  | 242          |   |  | 242          |   |  | 222           |  | 222          |   |  | 221          |   |  | 210         |   |  | 207           |  
|Openings/transfers in  |  |             |   |  | 1            |   |  | 5            |   |  |              |  | 7            |   |  | 2            |   |  | 1           |   |  | 1             |  
|Closings/transfers out |  |             |   |  | (1           | ) |  | (25          | ) |  |              |  | (8           | ) |  | (13          | ) |  | (4          | ) |  | (3            | )
|                       |  |              |   |  |              |   |  |              |   |  |               |  |              |   |  |              |   |  |             |   |  |               |  
|End of quarter         |  | 242          |   |  | 242          |   |  | 222          |   |  | 222           |  | 221          |   |  | 210          |   |  | 207         |   |  | 205           |  
|                       |  |              |   |  |              |   |  |              |   |  |               |  |              |   |  |              |   |  |             |   |  |               |  
|Franchise:             |  |              |   |  |              |   |  |              |   |  |               |  |              |   |  |              |   |  |             |   |  |               |  
|Beginning of quarter   |  | 536          |   |  | 539          |   |  | 540          |   |  | 562           |  | 565          |   |  | 566          |   |  | 581         |   |  | 581           |  
|Openings/transfers in  |  | 4            |   |  | 2            |   |  | 31           |   |  | 3             |  | 10           |   |  | 15           |   |  | 5           |   |  | 7             |  
|Closings/transfers out |  | (1           | ) |  | (1           | ) |  | (9           | ) |  |              |  | (9           | ) |  |             |   |  | (5          | ) |  | (1            | )
|                       |  |              |   |  |              |   |  |              |   |  |               |  |              |   |  |              |   |  |             |   |  |               |  
|End of quarter         |  | 539          |   |  | 540          |   |  | 562          |   |  | 565           |  | 566          |   |  | 581          |   |  | 581         |   |  | 587           |  
|                       |  |              |   |  |              |   |  |              |   |  |               |  |              |   |  |              |   |  |             |   |  |               |  
|                       |  | 781          |   |  | 782          |   |  | 784          |   |  | 787           |  | 787          |   |  | 791          |   |  | 788         |   |  | 792           |  
|                       |  |              |   |  |              |   |  |              |   |  |               |  |              |   |  |              |   |  |             |   |  |               |  





11



---

##### Table of Contents

RESULTS OF OPERATIONS



The table below sets forth the percentage relationship to total revenues, unless otherwise indicated, of items included in the
Companys consolidated statements of income for the periods indicated:



|                                             |  |               |    |  |                |   
|-------------------------------------------- |  | ------------- | -- |  | -------------- | --
|                                             |  | Quarter Ended |   
|                                             |  | March 28,2005 |    |  | March 22, 2004 |   
|Revenues:                                    |  |               |    |  |                |   
|Restaurant sales                             |  | 91.1          | %  |  | 91.2           | % 
|Franchise royalty revenue                    |  | 8.9           | %  |  | 8.7            | % 
|Franchise fees and other income              |  | 0.0           | %  |  | 0.1            | % 
|                                             |  |               |    |  |                |   
|Total revenues                               |  | 100.0         | %  |  | 100.0          | % 
|                                             |  |              
|Costs and Expenses:                          |  |               |    |  |                |   
|Restaurant food and paper costs (1)          |  | 31.7          | %  |  | 31.0           | % 
|Restaurant labor costs (1)                   |  | 29.0          | %  |  | 31.1           | % 
|Restaurant occupancy expenses (1)            |  | 5.5           | %  |  | 7.0            | % 
|Restaurant depreciation and amortization (1) |  | 4.2           | %  |  | 3.5            | % 
|Other restaurant operating expenses (1)      |  | 12.3          | %  |  | 11.5           | % 
|General and administrative expenses          |  | 8.6           | %  |  | 7.7            | % 
|Advertising (1)                              |  | 6.3           | %  |  | 5.9            | % 
|Other depreciation and amortization          |  | 0.5           | %  |  | 0.6            | % 
|Restaurant retirement costs                  |  | (0.2          | )% |  | (0.1           | )%
|Loss (Gain) on sale of assets                |  | 0.4           | %  |  | (0.3           | )%
|                                             |  |               |    |  |                |   
|Total costs & expenses                       |  | 90.3          | %  |  | 90.1           | % 
|                                             |  |               |    |  |                |   
|Operating income                             |  | 9.7           | %  |  | 10.0           | % 
|                                             |  |              
|Other Income (Expense):                      |  |               |    |  |                |   
|Interest income                              |  | 0.7           | %  |  | 0.6            | % 
|Interest expense                             |  | (1.1          | )% |  | (1.3           | )%
|                                             |  |               |    |  |                |   
|Income before income tax expense             |  | 9.2           | %  |  | 9.3            | % 
|Income tax expense                           |  | 3.5           | %  |  | 3.5            | % 
|                                             |  |               |    |  |                |   
|Net income                                   |  | 5.7           | %  |  | 5.8            | % 
|                                             |  |               |    |  |                |   

---

|(1) | As a percentage of restaurant sales
|--- | -----------------------------------





12



---

##### Table of Contents

Comparison of Historical Results - Quarter Ended March 28, 2005 and Quarter Ended March 22, 2004



Total Revenues



Total revenues, which consist of restaurant sales and franchise royalty and fee income, were $44.4 million for the quarter ended March 28,
2005, as compared to $43.0 million for the quarter ended March 22, 2004.



Restaurant Sales



Company-owned restaurant sales increased by
$1.2 million for the quarter ended March 28, 2005 to $40.4 million compared to $39.2 million for the same quarter last year. This increase was primarily due to same-store sales growth of 6.4% for the first quarter ended March 28, 2005, partially
offset by a net reduction of 17 restaurants since the first quarter of 2004.



Franchise Royalty Revenue



Franchise royalties increased by
$0.2 million in the first quarter of 2005 to $3.9 million. Since March 22, 2004, a net increase of 22 franchise restaurant locations contributed to the increase in franchise royalty revenue. In addition, royalties for the quarter increased due to a
year-over-year same-store sales improvement of 6.5% at franchise restaurants.



Restaurant Food and Paper Costs



Restaurant food and paper
costs were $12.8 million or 31.7% of restaurant sales for the quarter ended March 28, 2005 compared with $12.1 million or 31.0% of restaurant sales in the first quarter of 2004. The increase in these costs, as a percentage of restaurant sales, was
due to increased prices of beef, cheese and produce relative to the same quarter a year ago, partially off-set by up selling on-lot and a price increase.



Restaurant Labor Costs



Restaurant labor costs, which include restaurant employees salaries, wages, benefits, workers compensation costs, bonuses and related taxes, totaled $11.7 million or 29.0% of restaurant sales for the
quarter ended March 28, 2005 compared with $12.2 million or 31.1% for the quarter ended March 22, 2004. The decrease in restaurant labor costs, as a percentage of restaurant sales, compared to the prior year, was due to an increase in same-store
sales, a $0.2 million decrease in workers compensation and group health insurance and a $0.2 million reduction of costs for incentives.



Restaurant Occupancy Expense



Restaurant occupancy expense, which includes rent, property taxes, licenses and insurance, was $2.2 million or 5.5% of restaurant sales in the first quarter of 2005
compared with $2.7 million or 7.0% of restaurant sales for the quarter ended March 22, 2004. The decrease in restaurant occupancy expense, as a percentage of restaurant sales, is due primarily to the increase in comparable restaurant sales, a
reduction of $0.2 million in general liability expense as well as the sale of company-owned restaurants to franchisees during fiscal 2004 for which rent exceeded the company average.



Restaurant Depreciation and Amortization



Restaurant depreciation and amortization totaled $1.7 million or 4.2% of restaurant sales for the first quarter of 2005 compared to $1.4 million or 3.5% for the same
quarter of 2004. The increase was due primarily to depreciation on $20.3 million of capital expenditures, acquisitions of restaurants and remodels since the first quarter of 2004.



Other Restaurant Operating Expenses



Other restaurant operating expenses include all other restaurant level operating expenses, and specifically includes utilities, repairs and maintenance and other costs.
These expenses totaled $5.0 million, or 12.3% of restaurant sales for the quarter ended March 28, 2005 compared to $4.5 million, or 11.5% of restaurant sales for the quarter ended March 22, 2004. As a percentage of sales, repairs and maintenance
increased to 3.1% for the first quarter of 2005, compared to 3.0% for the first quarter in 2004, utilities remained constant at 4.8% for the first quarter of 2005, compared to the first quarter in 2004 and other costs in this category increased to
4.5% for the first quarter of 2005, compared to 3.9% for the first quarter in 2004 primarily due to the combined increase of $0.3 million for supplies, equipment rentals and restaurant pre-opening expenses.



General and Administrative Expenses



General and administrative expenses were $3.8 million, or 8.6% of total revenues for the
first quarter of 2005 compared to $3.3 million, or 7.7% of total revenues for the first quarter of 2004. This increase in expense included $0.3 million of additional audit costs, primarily relating to our prior auditors.



Advertising



Advertising expense was $2.6 million or 6.3% of restaurant sales for the quarter ended March 28, 2005 compared to $2.3 million, or 5.9% of
restaurant sales for the quarter ended March 22, 2004. The increase was due primarily to an increase in regional marketing as well as the Company becoming the Official Burger of NASCAR®.



13



---

##### Table of Contents

Loss (Gain) on Sale of Assets



During the first quarter of 2005, the Company recognized a loss of $0.2 million and, in 2004, a gain of $0.1 million from the sale of
assets. The loss in 2005 pertains to the disposal of video equipment which was partially offset by the amortization of deferred gains on restaurant market sales recorded in 1999 and 2000.



Income Tax



Income tax expense of $1.6 million for the quarter ended March 28, 2005 is based on the effective federal and state tax rate of 38% expected to be applicable for fiscal
year 2005. During the quarter ended March 22, 2004, the Company recognized $1.5 million in income tax expense. Although management is recording tax expense at an estimated effective tax rate of 38%, we expect tax payments for 2005 to be limited to
the federal alternative minimum tax and certain state income taxes.



Liquidity and Capital Resources



We had
working capital of $3.4 million on March 28, 2005 compared to $0.8 million on January 3, 2005. Cash and cash equivalents increased $0.9 million to $7.9 million since the fiscal year ended January 3, 2005. Cash flow provided by operating activities
was $3.7 million compared to $6.0 million for the same quarter last year. Current year cash flows are attributable to current profits, increased depreciation and a decrease in receivables, partially offset by a decrease in accounts payable, decrease
in accrued liabilities and an increase in prepaid expenses.



Cash used for investing activities was $2.2 million relating to capital expenditures for restaurant level renovations and development of new restaurants.



Cash used for financing activities was $0.7 million. The most significant activities were principal payments of $0.5 million
on our debt and capital lease obligations and an increase in restricted cash of $0.5 million. These outlays were partially offset by the receipt of $0.3 million for the issuance of common stock from the exercise of stock options through March 28,
2005.



Capital expenditures for fiscal 2005 are expected to
total $16.2 million. These expenditures include the development of new restaurants and the remodeling of existing restaurants as well as other capital equipment and improvements on operating restaurants. Although there can be no assurance, we
believe that our existing cash as of March 28, 2005 and the expected cash provided from operations will be sufficient to meet our working capital and capital expenditure requirements for the next 12 months.



The Company is subject to financial and non-financial covenants under certain
of its debt agreements, including EBITDA and a Fixed Charge Coverage ratio, each as defined in the agreements. We were in compliance with all of the covenants as of March 28, 2005.



Critical Accounting Policies:



Our critical accounting policies are as follows:



Revenue Recognition- Franchise fees and area development franchise fees are generated from the sale of rights to develop, own and operate
restaurants. Such fees are based on the number of potential restaurants in a specific area which the franchisee agrees to develop pursuant to the terms of the franchise agreement between the Company and the franchisee and are recognized as income on
a pro rata basis when substantially all of the Companys obligations per location are satisfied (generally at the opening of the restaurant). Franchise fees are nonrefundable. Franchise fees and area development franchise fees received prior to
substantial completion of the Companys obligations are deferred. The Company receives royalty fees from franchisees based on a percentage of each restaurants gross revenues. Royalty fees are recognized as earned.



Gains associated with the sale of certain Company-owned restaurants to
franchisees with associated mortgages and capital leases are recognized over the life of the related capital leases. The amount of capital lease receivables as of March 28, 2005 was $4.9 million. During fiscal years 1999 and 2000, several
Company-owned restaurants were sold to franchisees with associated mortgages and capital leases. As a result of the sales, we have recorded lease receivables for those restaurants sold which are subject to capital lease and mortgage obligations. We
have remaining deferred gains of $3.0 million from these sales since we continue to be responsible for the payment of the obligations to the original lessors and mortgagors. The deferred gains are included in the March 28, 2005 balance sheet under
the captions accrued liabilities and deferred revenue for $0.4 million and $2.6 million, respectively, and will be recognized over the next 15 years.



The Company also has remaining deferred gains of $0.3 million, as of March 28, 2005, where notes receivable were accepted as
consideration for sales of certain Company-owned restaurants. These notes, as well as the associated deferred gains, are scheduled to be collected and recognized over the term of the notes, which are due over the next 4 years. Additionally, the



14



---

##### Table of Contents

Company has a deferred gain of $1.4 million which was recorded in accordance with SFAS No. 98 related to the
sales-leaseback transaction for three parcels of surplus property in Georgia that were swapped with three Company-operated restaurants located in Florida. The surplus reserve recorded under EITF 94-3 was recharacterized as a deferred gain for the
Georgia properties acquired.



Valuation of Long-Lived Assets
We assess the impairment of long-lived assets whenever events or changes in circumstances indicate that the carrying value may not be recoverable. Factors we consider important which could trigger an impairment review include, but are not
limited to, the following:



| |  |  | offers from current or potential franchisees for restaurants below carrying value;
| | - |  | ----------------------------------------------------------------------------------



| |  |  | significant underperformance relative to expected historical or projected future operating results; and
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | significant negative industry or economic trends.
| | - |  | -------------------------------------------------



SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets addresses financial accounting and reporting for the
impairment of long-lived assets and for long-lived assets to be disposed of. In applying SFAS No. 144, we reviewed historical and projected cash flows of all restaurants and performed a discounted cash flow analysis where indicated for each
restaurant based upon such results projected over a ten year period. This period of time was selected based on the lease term and the age of the related buildings. Impairments are recorded to adjust the asset values to the amount recoverable under
the discounted cash flow analysis, in accordance with SFAS No. 144. The Company regularly completes an evaluation of long-lived assets during the year. Based on our review, there were no locations that were deemed impaired during the period ended
March 28, 2005.



Valuation of Intangible Assets and Goodwill - We assess
the impairment of intangible assets with an indefinite life on an annual basis (tradename and goodwill), or whenever events or changes in circumstances indicate that the carrying value may not be recoverable. Factors we consider important which
could trigger an impairment review include, but are not limited to, the following:



| |  |  | significant underperformance relative to expected historical or projected future operating results;
| | - |  | ---------------------------------------------------------------------------------------------------



| |  |  | significant negative industry or economic trends;
| | - |  | -------------------------------------------------



| |  |  | significant decline in our stock price for a sustained period; and
| | - |  | ------------------------------------------------------------------



| |  |  | our market capitalization relative to net book value.
| | - |  | -----------------------------------------------------



In accordance with SFAS No. 142, Goodwill and Other Intangible Assets, we ceased to amortize goodwill, tradename and franchise reacquisition
rights in fiscal 2002. In lieu of amortization, we performed an initial impairment review of our goodwill and tradename as of January 1, 2002. Subsequently, we performed annual impairment reviews on December 30, 2002, December 29, 2003, and January
3, 2005. Based on these reviews, no adjustment was required, and we do not believe circumstances have changed since the January 3, 2005 review date which would make it necessary to reassess their values subsequent to the balance sheet date. We will
continue our annual evaluation, unless circumstances call for us to perform an evaluation prior to then.



Allowance for Doubtful Receivables - Management must make estimates of the collectability of our accounts receivable. Management
specifically analyzes accounts and notes receivable and related historical bad debts, franchise concentrations, franchise credit-worthiness, and current economic trends when evaluating the adequacy of the allowance for doubtful accounts. The current
portion of accounts, notes and leases receivable totaled $2.0 million, or $5.7 million net of allowance for doubtful accounts of $3.7 million, as of March 28, 2005.



Contingencies - Managements current estimated range of liability related to some of the pending
litigation is based on claims for which we can estimate the amount and range of loss. We have recorded the minimum estimated liability related to those claims, where there is a range of loss. Because of the uncertainties related to both the amount
and range of loss on the remaining pending litigation, management is unable to make a reasonable estimate of the liability that could result from an unfavorable outcome. As additional information becomes available, we will assess the potential
liability related to our pending litigation and revise our estimates accordingly. Such revisions in our estimates of the potential liability could materially impact our results of operation and financial position.



Restaurant Retirement Costs - Reserves for restaurant
relocations and abandoned sites consist of our estimates for the ongoing costs of each location which has been closed or was never developed. Those costs include rent, property taxes, and in some cases, the cost to relocate the modular restaurant to
a storage facility. The cash outlays for these costs have been estimated for the remaining terms of the lease obligations, ranging from less than 1 year to 11 years. Although the Company has negotiated out of several of these sites, the current
economic outlook and lack of alternative investment opportunities have hindered the Companys ability to successfully negotiate out of the remaining sites. As a result, management believes that cash outlays for these sites will continue through
lease maturity, and the reserve reflects this.



15



---

##### Table of Contents

Accounting for Income Taxes - The Company accounts for income taxes in accordance with the provisions of
SFAS No. 109, Accounting for Income Taxes. SFAS No. 109 requires the Company to recognize income tax benefits and liabilities for loss carryforwards and other income tax assets and liabilities. The tax benefits must be reduced by a
valuation allowance in certain circumstances. Realization of the deferred tax benefits is dependant on generating sufficient taxable income prior to expiration of any net operating loss carryforwards (NOLs). The deferred tax assets are
reviewed periodically for recoverability, and valuation allowances are provided for as necessary. As of March 28, 2005 the Company has $44.6 million of net deferred tax assets available to reduce future income taxes partially offset by a valuation
allowance of $30.1 million.



Self Insurance  The
Company was partially self-insured for workers compensation claims up to $250,000 per occurrence on the first two claims and $150,000 per occurrence thereafter. We utilize third party actuarial experts estimates of expected losses based
on statistical analyses of historical industry data as well as our own estimates based on our actual historical data. These assumptions are adjusted when warranted by changing circumstances. Should a greater number of claims occur compared to what
was estimated or the cost of those claims is higher than anticipated, reserves might not be sufficient and additional expense may be recorded. Should the actual experience be more favorable than estimated, a resulting expense reduction may be
recorded. The Company is partially self-insured for general liability up to $100,000 per claim and automotive liability losses subject to per occurrence and aggregate annual liability limitations as well. The Company maintains $4.4 million in
restricted cash as collateral securing self-insured workers compensation claims until they are settled. The Company is also self-insured, subject to umbrella policies, for health care claims for eligible participating employees subject to
certain deductibles and limitations.



New Accounting Standards



In December 2004, the FASB issued SFAS No. 123(R)
(revised 2004), Share-Based Payment, which addresses accounting for share-based payment transactions in which a company receives employee services in exchange for (a) equity instruments of that company or (b) liabilities that are based
on the fair value of the companys equity instruments or that may be settled by the issuance of such equity instruments. SFAS 123(R) requires all share-based payments to employees, including grants of employee stock options, to be recognized in
the consolidated statement of operations based on their fair values. Pro forma disclosure is no longer an alternative. The new standard will be effective for public companies in the first fiscal year beginning after June 15, 2005. Refer to Note 1(d)
for a pro-forma calculation of the effect non-cash compensation has had on current and prior quarter financial results.



ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK



Interest Rate and Foreign Exchange Rate Fluctuations:



Our exposure to financial market risks is the impact that interest rate changes and availability could have on our debt. Borrowings under our primary debt facilities and capital lease obligations bear interest ranging
from 4.9% to 16.4%. A hypothetical 100 basis point increase in short-term interest rates would result, over the following twelve-month period, in a reduction of $67,000 in annual income before taxes, based upon out current level of debt (amount of
debt with a floating interest rate) and assumes no changes in the volume or composition of debt.



Substantially all of our business is transacted in U.S. dollars. Accordingly, foreign exchange rate fluctuations have not had a significant impact on the Company and are not expected to in the foreseeable future.



Commodity Price Risk:



We purchase certain products which are affected by commodity prices and are,
therefore, subject to price volatility caused by weather, market conditions and other factors which are not considered predictable or within our control. Although many of the products purchased are subject to changes in commodity prices, certain
purchasing contracts or pricing arrangements contain risk management techniques designed to minimize price volatility. Typically, we use these types of purchasing techniques to control costs as an alternative to directly managing financial
instruments to hedge commodity prices. In many cases, we believe we will be able to address commodity cost increases, which are significant and appear to be long-term in nature, by adjusting our menu pricing or changing our product delivery
strategy.



ITEM 4. CONTROLS AND PROCEDURES



(a) Disclosure
Controls and Procedures



The Companys management,
with the participation of the Companys Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of the Companys disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the
Exchange Act) as of the end of the fiscal period covered by this Quarterly Report on Form 10-Q. Based upon such



16



---

##### Table of Contents

evaluation, the Chief Executive Officer and Chief Financial Officer have concluded that, as of the end of such period, the Companys disclosure controls
and procedures were not effective in recording, processing, summarizing and reporting information required to be disclosed by the Company in the reports it files or submits under the Exchange Act within the time periods specified in the
Commissions rules and forms.



(b) Changes in Internal Control Over
Financial Reporting



During the quarter ended March 28,
2005, there were no changes in the Companys internal control over financial reporting that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.



Management, with the oversight of the Companys Audit Committee, has
devoted considerable effort to remediate the material weaknesses identified in Item 9A(b) of the annual report filed on Form 10-K. Specifically, the Companys remediation plans are as follows:



| |  |  | Hire accounting personnel with relevant accounting and industry expertise. (The Accounting Manager and Senior Accountant vacancies were filled during February of 2005.)
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Assess the existing accounting personnel to ensure that each position is filled with the appropriate qualified personnel and, if deemed necessary, the Company will add additional
personnel to its staff.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Provide training to existing accounting staff so that they have the necessary expertise for their assigned responsibilities.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------



We believe that these steps will address the material weaknesses that
affected our internal controls over financial reporting as of January 3, 2005.



PART II. OTHER INFORMATION



ITEM 1. LEGAL PROCEEDINGS



Greenfelder et
al. v. White, Jr., et al.On August 10, 1995, a state court complaint was filed in the Circuit Court of the Sixth Judicial Circuit in and for Pinellas County, Florida, Civil Division, entitled Gail P. Greenfelder and Powers Burgers, Inc. v.
James F. White, Jr., Checkers Drive-In Restaurants, Inc., Herbert G. Brown, James E. Mattei, Jared D. Brown, Robert G. Brown and George W. Cook, Case No. 95-4644-CI-20. A companion complaint was also filed in the same Court on May 21, 1997, entitled
Gail P. Greenfelder, Powers Burgers of Avon Park, Inc., and Power Burgers of Sebring, Inc. v. James F. White, Jr., Checkers Drive-In Restaurants, Inc., Herbert G. Brown, James E. Mattei, Jared D. Brown, Robert G. Brown and George W. Cook.



The original complaint alleged, generally, that certain officers of the
Company intentionally inflicted severe emotional distress upon Ms. Greenfelder, who is the sole stockholder, president and director of Powers Burgers, Inc., a Checkers franchisee. The present versions of the amended complaints in the two actions
assert a number of claims for relief, including claims for breach of contract, fraudulent inducement to contract, post-contract fraud, breaches of implied duties of good faith and fair dealings in connection with various franchise
agreements and an area development agreement, battery, defamation, negligent retention of employees, and violation of Floridas Franchise Act. The Company believes that this lawsuit is without merit, and intends to continue to defend it
vigorously.



Checkers Drive-In Restaurants, Inc. and Checkers of Puerto
Rico, Inc. v. Suncheck I, Inc., Suncheck III, Inc., Suncheck IV, Inc., Suncheck X, Inc., Swaincheck, Inc., Starcheck Corporation, A&E Burgers, Inc., Suncheck Ponce II, Inc., Mooncheck of Puerto Rico, Inc., Villanueve, Inc., Executive Restaurant
Management, Inc., Cerex Investments, Inc., Ratito, Inc., Antunez & Sons Produce, Inc., Mark Antunez, Mario Rivera, Raul Ramirez, a/k/a Raul Ramirez Fernandez, a/k/a Raul Jose Ramirez Fernandez, Ronald Rivas, Carlos Del Pozo, a/k/a Carlos Del
Pozo Carafa, Robert E. Swain, Benedetto A. Cerilli Family Trust, Raul Cal, Jorge Tirado, Jose Toro, Jerry Algarin, Jimmie Algarin, Liliana Agarin, Angel Sanchez, Rene Mercado, Marisol Mercado, Ingacio Arias, Carmen Martinez, Juan Carrion, Luis
Cortez, Sr., Luis Cortez, Jr., Alfredo Ramirez, Miquel Perez Comas, a/k/a Miquel Perez, James Dooley, Ruben Lugo, Edgar Ortiz, Benigno Contreras, Jr., and Sebastian Estarellas. In November 2000, Checkers initiated this arbitration proceeding
to recover unpaid royalties and advertising fees from former franchisees in Puerto Rico and the respective personal guarantors. Some of the respondents filed a counterclaim seeking undisclosed damages under contract and tort theories. On February
20, 2004, the arbitration tribunal entered an Order on Checkers Amended Motion to Dismiss Amended Counterclaim (the Order). In the Order, the tribunal: (1) dismissed two of the seven counts asserted against Checkers in the
Counterclaim; and (2) granted Checkers Motion to Dismiss with respect to portions of each of the remaining counts in the Counterclaim. The tribunal also ruled that there is no basis for imposing liability on Checkers for the acts or omissions
of Suncheck of Puerto Rico, Inc. The counterclaimants voluntarily dismissed a third count, and filed a motion seeking to amend the Counterclaim to replead the count, which was denied. This case was consolidated with Suncheck X, Inc. and Executive
Restaurant Management, Inc., Claimants v. Checkers Drive-In Restaurants, Inc., Suncheck Corporation and Checkers of Puerto Rico, Inc. Checkers denies the allegations of the counterclaims and is vigorously defending the proceedings.



17



---

##### Table of Contents

Checkers Drive-In Restaurants, Inc. v. The Data Broker LLC and The NTI Corporation d/b/a Chase
Communications. On March 1, 2005, Checkers Drive-In Restaurants, Inc. filed this lawsuit in the Circuit Court for the Thirteenth Judicial Circuit in and for Hillsborough County, Florida. In its two count Complaint, Checkers asserted a claim
for interpleader and sought injunctive relief to enjoin the defendants from interfering with the frame relay services being provided to Checkers. Checkers filed the lawsuit because both of the defendants were: (1) making conflicting demands for
payment from Checkers for the network service; and (2) threatening to disrupt and were disrupting Checkers network services. The NTI Corporation d/b/a Chase Communications (Chase) filed a Counterclaim against Checkers for breach of
contract. Chase is seeking damages from Checkers in the amount of $119,540. Checkers vigorously denies the allegations in Chases Counterclaim. Unique Communications, Inc. (Unique) filed a Motion to Intervene, claiming that it is
entitled to a portion of the interpled funds, based on a purported contractual relationship with the defendants. Unique has not asserted any cause of action against Checkers, although it has asked the Court to compel Checkers to make additional
deposits into the Court registry. The hearing on Uniques Motion to Intervene is scheduled for May 31, 2005.



We are involved in various other claims and legal actions arising in the ordinary course of business. In the opinion of management, the ultimate disposition of these
matters will not have a material adverse effect on our consolidated financial position, results of operations or liquidity.



ITEM 2. UNREGISTERED SALES OF SECURITIES AND USE OF PROCEEDS



None.



ITEM 3. DEFAULTS UPON SENIOR SECURITIES



None.



ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS



None.



ITEM 5. OTHER INFORMATION



None.



ITEM 6. EXHIBITS



(a) Exhibits:



|        |  |                                                                                                                                                                                        
|------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|** 31.1 |  | Certification of Chief Executive Officer pursuant to Rule 13a-14(a) and 15d-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, dated May 3, 2004.             
|        | 
|** 31.2 |  | Certification of Chief Financial (Accounting) Officer pursuant to Rule 13a-14(a) and 15d-14(a) as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002, dated May 3,
2004.
|        | 
|** 32.1 |  | Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, dated May 3, 2004.                  
|        | 
|** 32.2 |  | Certification of Chief Financial (Accounting) Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, dated May 3,
2004.     

---

|** | Filed electronically herewith
|-- | -----------------------------



18



---

##### Table of Contents

SIGNATURE



Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.



|                  |  |                                     |  |                                      
|----------------- |  | ----------------------------------- |  | -------------------------------------
|                  |  | Checkers Drive-In Restaurants, Inc.
|                  |  | (Registrant)                       
|                  |  |                                    
|Date: May 9, 2005 |  | By:                                 |  | /s/ S. Patric Plumley                
|                  |  |                                     |  | Treasurer and Chief Financial Officer



19